16.63
Revenue₩B
16.96
17.09
18.04
18.28
19.10
20.05
20.26
21.16
21.71
22.64
17.30
3.46%
3.39%
10
6.67
Revenue growth%
29.00
27.57
28.47
29.25
29.88
27.96
29.29
27.76
28.25
29.37
7.73
28.25
28.74
11
2.21
Gross margin%
13.85
16.42
18.60
20.44
19.32
21.63
20.08
22.32
20.47
23.00
26.39
21.63
20.26
93
25.20
Operating margin%
17.95
18.84
20.99
18.91
16.41
16.24
17.76
17.68
19.94
19.34
17.57
17.76
18.39
61
24.03
Net margin%
17.77
19.49
20.04
19.39
20.90
20.53
20.21
20.04
18.08
20.22
9.36
20.21
20.04
53
31.40
P/E ratio (avg)x
8.182
8.657
8.186
8.221
8.566
9.333
9.826
10.61
9.949
10.45
37.37
9.949
8.995
29
30.85
EV/EBITx
58.83
57.81
67.40
69.66
81.32
86.73
88.64
94.21
95.13
97.82
22.17
94.21
84.02
60
16.88
FCF yield (avg)%
9.80
12.06
10.65
7.70
6.51
4.92
6.75
7.15
5.07
2.73
26.46
5.07
6.95
28
25.43
FCF margin%
16.54
17.87
17.80
17.67
18.17
18.25
20.29
20.78
18.77
17.46
18.70
18.77
18.02
21
0.465
FCF / Net incomex
1.211
1.366
1.309
1.414
1.407
1.476
1.608
1.608
1.697
1.816
1.106
1.608
1.445
77
10.22
ROIC%
32.77
35.51
37.97
39.71
38.46
37.07
34.34
33.14
32.42
32.66
4.71
33.14
34.93
48
3.68
Return on equity%
6.02
4.87
3.00
4.60
7.10
9.69
10.33
9.24
9.37
6.82
10.43
9.37
6.96
59
12.98
Return on assets%
11.51
13.46
12.20
10.73
13.65
15.21
15.86
16.74
14.89
12.22
6.21
15.21
13.56
67
436.72
EPS₩
548.26
590.02
537.53
481.41
448.64
472.17
459.09
465.56
463.81
399.66
480.56
(2.29%)
(3.84%)
—
16.15
EPS growth%
20.10
22.62
23.74
26.35
24.42
24.37
21.92
22.83
24.58
24.61
17.31
24.37
24.05
92
431.14
Bookvalue per sh₩
199.73
183.21
204.65
192.83
193.19
180.37
200.83
187.05
197.71
199.67
398.50
0.66%
(0.30%)
—
590.69
FCF per share₩
585.27
575.51
604.04
633.10
628.27
757.91
839.78
827.66
869.51
1,055
345.10
10.91%
7.08%
—
521.49
Dividend per sh₩
315.42
356.43
402.79
445.90
495.91
557.03
600.79
681.09
709.03
784.68
393.12
9.61%
8.92%
—
12.50
Div yield (avg)%
24.41
26.47
26.49
28.94
31.31
28.36
31.18
28.97
29.95
27.05
23.34
28.97
28.65
80
25.51
Payout ratio%
15.24
16.68
14.46
14.62
11.84
11.90
10.52
8.21
8.10
8.33
2.36
8.33
11.87
94
11.97
Shares (diluted)M
16.81
15.83
15.78
17.93
17.67
19.20
20.78
24.09
27.82
31.08
12.17
11.95%
7.32%
32
10.44
Buyback yield%
16.50
18.58
15.85
14.36
17.02
15.03
12.92
10.84
8.52
9.90
22.49
10.84
14.70
72
1.448
D/E ratiox
2.643
2.669
2.818
3.313
3.700
3.811
4.202
4.454
4.412
4.479
1.320
4.412
3.756
73
1.060
Enterprise value₩B
3.924
3.618
3.981
4.080
3.862
3.743
3.762
3.445
3.456
3.422
3.863
(2.39%)
(1.66%)
86
8.082
LT debt₩B
6.128
6.311
6.209
5.805
6.385
6.005
6.126
5.661
5.237
4.994
13.14
(4.80%)
(3.33%)
20
Revenue
₩22.64B
3.39%
1.00×
Cost of revenue
₩10.55B
2.98%
0.96×
Operating expenses
₩4.649B
4.28%
1.09×
Spread over hurdle
45.49%